1
================================================================================
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
------------------------
FORM 10-Q
(MARK ONE)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED JULY 25, 1997
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
FOR THE TRANSITION PERIOD FROM TO
COMMISSION FILE NUMBER 0-27130
NETWORK APPLIANCE, INC.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
CALIFORNIA 77-0307520
(STATE OR OTHER JURISDICTION OF IRS EMPLOYER IDENTIFICATION
INCORPORATION OR ORGANIZATION)
2770 SAN TOMAS EXPRESSWAY
SANTA CLARA, CALIFORNIA 95051
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)
Registrant's telephone number, including area code (408) 367-3000
Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ].
Indicate the number of shares outstanding of the issuer's class of common
stock, as of the latest practicable date.
OUTSTANDING AT
CLASS JULY 25, 1997
----------------------------------------------- --------------
Common Stock 16,495,099
================================================================================
2
TABLE OF CONTENTS
PAGE NO.
--------
PART I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
Condensed Consolidated Balance Sheets as of July 25, 1997 and April 30,
1997........................................................................ 3
Condensed Consolidated Statements of Operations for the three-month periods
ended July 25, 1997 and July 26, 1996....................................... 4
Condensed Consolidated Statements of Cash Flows for the three-month periods
ended July 25, 1997 and July 26, 1996....................................... 5
Notes to Condensed Consolidated Financial Statements........................ 6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of
Operations.................................................................. 8
PART II. OTHER INFORMATION
Item 1. Legal Proceedings........................................................... 12
Item 2. Changes in Securities....................................................... 12
Item 3. Defaults Upon Senior Securities............................................. 12
Item 4. Submission of Matters to a Vote of Securityholders.......................... 12
Item 5. Other Information........................................................... 12
Item 6. Exhibits and Reports on Form 8-K............................................ 12
SIGNATURE............................................................................. 13
2
3
PART 1. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
NETWORK APPLIANCE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
JULY 25, 1997 APRIL 30, 1997
------------- --------------
(UNAUDITED)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents....................................... $25,578 $21,520
Short-term investments.......................................... 4,850 6,916
Accounts receivable, net........................................ 16,852 13,911
Inventories..................................................... 12,719 9,920
Prepaid expenses and other...................................... 717 1,253
Deferred taxes.................................................. 3,139 3,100
------- -------
Total current assets.................................... 63,855 56,620
------- -------
PROPERTY AND EQUIPMENT, net....................................... 9,618 9,238
OTHER ASSETS...................................................... 3,019 3,083
------- -------
$76,492 $68,941
======= =======
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable................................................ $ 5,440 $ 4,415
Income taxes payable............................................ 3,103 1,023
Accrued compensation and related benefits....................... 3,208 4,666
Other accrued liabilities....................................... 2,681 2,280
Deferred revenue................................................ 2,459 2,317
------- -------
Total current liabilities............................... 16,891 14,701
------- -------
LONG-TERM OBLIGATIONS............................................. 190 211
SHAREHOLDERS' EQUITY:
Common stock.................................................... 55,814 54,653
Retained earnings (Accumulated deficit)......................... 3,597 (624)
------- -------
Total shareholders' equity.............................. 59,411 54,029
------- -------
$76,492 $68,941
======= =======
See accompanying notes to condensed consolidated financial statements.
3
4
NETWORK APPLIANCE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
(UNAUDITED)
THREE MONTHS ENDED
-------------------------------
JULY 25, 1997 JULY 26, 1996
------------- -------------
NET SALES.......................................................... $33,420 $18,460
COST OF SALES...................................................... 13,570 7,593
------- -------
GROSS MARGIN....................................................... 19,850 10,867
------- -------
OPERATING EXPENSES:
Sales and marketing.............................................. 8,493 4,668
Research and development......................................... 3,415 1,724
General and administrative....................................... 1,356 1,221
Litigation settlement............................................ -- 4,300
------- -------
Total operating expenses................................. 13,264 11,913
------- -------
INCOME (LOSS) FROM OPERATIONS...................................... 6,586 (1,046)
OTHER INCOME, net.................................................. 168 291
------- -------
INCOME (LOSS) BEFORE INCOME TAXES.................................. 6,754 (755)
PROVISION (BENEFIT) FOR INCOME TAXES............................... 2,533 (264)
------- -------
NET INCOME (LOSS).................................................. $ 4,221 $ (491)
======= =======
NET INCOME (LOSS) PER SHARE........................................ $ 0.24 $ (0.03)
======= =======
WEIGHTED AVERAGE COMMON AND COMMON EQUIVALENT SHARES............... 17,636 16,150
======= =======
See accompanying notes to condensed consolidated financial statements.
4
5
NETWORK APPLIANCE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)
THREE MONTHS ENDED
-------------------------------
JULY 25, 1997 JULY 26, 1996
------------- -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)................................................ $ 4,221 $ (491)
Adjustments to reconcile net income (loss) to net cash provided
by operating activities:
Depreciation.................................................. 1,029 573
Amortization of deferred stock compensation................... 4 33
Amortization of goodwill and capitalized software............. 72 --
Deferred rent................................................. (14) (17)
Changes in assets and liabilities:
Accounts receivable......................................... (2,941) (1,421)
Inventories................................................. (2,799) (2,168)
Prepaid expenses and other.................................. 489 (421)
Accounts payable............................................ 1,024 1,380
Income taxes payable........................................ 2,080 (500)
Accrued compensation and related benefits................... (1,458) (473)
Accrued litigation settlement............................... -- 4,300
Other accrued liabilities................................... 401 271
Deferred revenue............................................ 142 376
------- -------
Net cash provided by operating activities................ 2,250 1,442
------- -------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of short-term investments.............................. (2,350) (6,349)
Redemptions of short-term investments............................ 4,416 2,981
Purchases of property and equipment.............................. (1,409) (1,428)
------- -------
Net cash provided by (used in) investing activities...... 657 (4,796)
------- -------
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayments of long-term obligations.............................. (6) (5)
Proceeds from sale of common stock, net.......................... 1,157 480
------- -------
Net cash provided by financing activities................ 1,151 475
------- -------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS............... 4,058 (2,879)
CASH AND CASH EQUIVALENTS:
Beginning of period.............................................. 21,520 24,637
------- -------
End of period.................................................... $25,578 $21,758
======= =======
See accompanying notes to condensed consolidated financial statements.
5
6
NETWORK APPLIANCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The accompanying condensed consolidated financial statements have been
prepared by Network Appliance, Inc. (the Company) without audit and reflect all
adjustments which are, in the opinion of management, necessary for a fair
presentation of the financial position and the results of operations of the
Company for the interim periods. The statements have been prepared in accordance
with the regulations of the Securities and Exchange Commission (SEC).
Accordingly, they do not include all information and footnotes required by
generally accepted accounting principles. The results of operations for the
three-month period ended July 25, 1997 are not necessarily indicative of the
operating results to be expected for the full fiscal year or future operating
periods. The information included in this report should be read in conjunction
with the audited consolidated financial statements and notes thereto for the
fiscal year ended April 30, 1997 and the risk factors as set forth in the
Company's Annual Report on Form 10-K, including, without limitation, risks
relating to history of operating losses, fluctuating operating results,
dependence on new products, rapid technological change, dependence on growth in
the network file server market, expansion of international operations, product
concentration, changing product mix, competition, recent management additions,
management of expanding operations, dependence on high-quality components,
dependence on proprietary technology, intellectual property rights, dependence
on key personnel, volatility of stock price, shares eligible for future sale and
the effect of certain anti-takeover provisions. Any party interested in
reviewing these publicly available documents should write to the SEC or the
Chief Financial Officer of the Company.
2. INVENTORIES
Inventories consist of the following (in thousands):
JULY 25, 1997 APRIL 30, 1997
------------- --------------
Purchased components....................... $ 2,548 $6,775
Work in process............................ 1,121 1,524
Finished goods............................. 9,050 1,621
------- ------
$12,719 $9,920
======= ======
3. NET INCOME PER SHARE
Net income per share is computed using the weighted average number of
common and common equivalent shares outstanding during the period. Common
equivalent shares include stock options (using the treasury stock method).
Common equivalent shares are excluded from the computation if their effect is
anti-dilutive.
4. LITIGATION SETTLEMENT
The computer industry is characterized by frequent litigation regarding
intellectual property rights. During fiscal 1995, a lawsuit of this nature was
filed against the Company and two of its shareholders (the Whipsaw Litigation).
During the first quarter of fiscal 1997, the Company settled the Whipsaw
litigation and recorded a pre-tax expense of $4.3 million ($3.5 million in
payments to the plaintiffs and $0.8 million in legal fees). In connection with
the settlement, the Whipsaw group released the Company from all liabilities.
5. RECENTLY ISSUED ACCOUNTING STANDARDS
In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 128, "Earnings per Share" (SFAS 128). The
Company is required to adopt SFAS 128 in the third quarter of fiscal 1998 and
will restate at that time earnings per share (EPS) data for prior periods to
6
7
NETWORK APPLIANCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(UNAUDITED)
conform with SFAS 128. Earlier application is not permitted. SFAS 128 replaces
current EPS reporting requirements and requires a dual presentation of basic and
diluted EPS. Basic EPS excludes dilution and is computed by dividing net income
by the weighted average of common shares outstanding for the period. Diluted EPS
reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock.
If SFAS 128 had been in effect during the current and prior-year fiscal
periods, net income (loss) per share would have been as follows:
THREE MONTHS ENDED
---------------------
JULY 25, JULY 26,
1997 1996
-------- --------
Basic.............................................. $ 0.26 $ (0.03)
Diluted............................................ $ 0.24 $ (0.03)
7
8
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
RESULTS OF OPERATIONS
The following table sets forth certain consolidated statements of
operations data as a percentage of net sales for the periods indicated:
THREE MONTHS ENDED
---------------------
JULY 25, JULY 26,
1997 1996
-------- --------
Net Sales.......................................... 100.0% 100.0%
Cost of Sales...................................... 40.6 41.1
----- -----
Gross Margin....................................... 59.4 58.9
----- -----
Operating Expenses:
Sales and marketing.............................. 25.4 25.3
Research and development......................... 10.2 9.4
General and administrative....................... 4.1 6.6
Litigation settlement............................ -- 23.3
----- -----
Total operating expenses................. 39.7 64.6
----- -----
Income (Loss) from Operations...................... 19.7 (5.7)
Other Income, net.................................. 0.5 1.6
----- -----
Income (Loss) before Income Taxes.................. 20.2 (4.1)
Provision (Benefit) for Income Taxes............... 7.6 (1.4)
----- -----
Net Income (Loss).................................. 12.6% (2.7)%
===== =====
Net Sales -- Net sales increased by 81.0% from $18.5 million for the three
months ended July 26, 1996 to $33.4 million for the three months ended July 25,
1997. This increase was attributable to a higher volume of filers shipped and to
higher average selling prices related to product configuration. The increase in
shipping volume resulted primarily from the Company's expansion of its direct
sales force, increased market acceptance of the NetApp(TM) F540 over the
corresponding period of the prior year and the introduction of new products
during June and July 1997, particularly the enterprise-class NetApp F630. The
increase in the average selling prices of systems across the full range of
filers was primarily due to the sale of more highly configured systems,
partially offset by a general decrease in base system prices. Net sales also
increased as a result of the sale of multiprotocol systems, the licensing of
multiprotocol software to pre-existing customers and increased service and
software subscription revenues due to a growing installed base.
There can be no assurance that the Company's net sales will continue to
increase in absolute dollars or at the rate at which they have grown in recent
fiscal periods.
Gross Margin -- Gross margin increased from 58.9% for the three months
ended July 26, 1996 to 59.4% for the three months ended July 25, 1997. This
increase in gross margin was primarily attributable to the increase in product
volume, lower costs of key components, increased manufacturing efficiencies and
by the introduction of new products with cost-reduced designs. Gross margin was
also favorably impacted by the licensing of multiprotocol software and by growth
in software subscription and service revenues due to a larger installed base.
Factors contributing to gross margin growth were partially offset by the effect
of base system price reductions across the full range of filers and increased
sales of highly configured systems, which generally generate lower gross margins
per system due to higher disk drive and memory content.
The Company's gross margin has been and will continue to be affected by a
variety of factors, including competition; product configuration; direct versus
indirect sales; the mix and average selling prices of products, including
software licensing; new product introductions and enhancements and the cost of
components and manufacturing labor. In particular, the Company's gross margin
varies based upon the configuration of systems that are sold and whether they
are sold directly or through indirect channels. Highly configured
8
9
systems typically generate lower overall gross margin percentages due to greater
disk drive and memory content.
Sales and Marketing -- Sales and marketing expenses consist primarily of
salaries, commissions, advertising and promotional expenses and customer service
and support costs. Sales and marketing expenses increased 81.9% from $4.7
million for the three months ended July 26, 1996 to $8.5 million for the three
months ended July 25, 1997. These expenses were 25.3% and 25.4% of net sales for
such periods, respectively. The increase in absolute dollars was primarily
related to the expansion of the Company's sales and marketing organization,
including growth in the domestic and international direct sales forces,
increased commission expenses related to higher sales volumes and increased
travel expenses. Facility expenses and depreciation also increased over the
corresponding period of the prior year due to the move to a larger main facility
in March 1997 and to related capital improvements. The Company expects to
continue to increase its sales and marketing expenses in an effort to expand
domestic and international markets, introduce new products and establish and
expand new distribution channels. The Company believes that its continued growth
and profitability is dependent in part on the successful expansion of its
international operations, and therefore, has committed significant resources to
international sales.
Research and Development -- Research and development expenses consist
primarily of salaries and benefits, prototype expenses, and fees paid to outside
consultants. Research and development expenses rose by 98.1% from $1.7 million
for the three months ended July 26, 1996 to $3.4 million for the three months
ended July 25, 1997. These expenses represented 9.4% and 10.2% of net sales for
the three months ended July 26, 1996 and July 25, 1997, respectively, and
increased in absolute dollars primarily as a result of increased headcount,
increased facility expenses related to the new leased facility, prototyping
expenses associated with the development of new products and ongoing support of
current and future product development and enhancement efforts. The Company
believes that significant investments in research and development will be
required to remain competitive and expects that such expenditures will continue
to increase in absolute dollars. For the quarter ended July 25, 1997, no
software development costs were capitalized as amounts that qualified for
capitalization were immaterial.
General and Administrative -- General and administrative expenses were $1.4
million for the three months ended July 25, 1997, compared to $1.2 million for
the three months ended July 26, 1996. These expenses represented 4.1% and 6.6%,
respectively, of net sales for such periods and increased in absolute dollars
primarily as a result of increased headcount, increased facility expenses
related to the new leased facility and the growth of other expenses, partially
offset by reduced legal fees over the corresponding period of the prior year.
The Company believes that its general and administrative expenses will increase
in absolute dollars as the Company continues to build its infrastructure.
Litigation Settlement -- The computer industry is characterized by frequent
litigation regarding intellectual property rights. During fiscal 1995, a lawsuit
of this nature was filed against the Company and two of its shareholders (the
Whipsaw Litigation). During the first quarter of fiscal 1997, the Company
settled the Whipsaw litigation and recorded a pre-tax expense of $4.3 million
($3.5 million in payments to the plaintiffs and $0.8 million in legal fees). In
connection with the settlement, the Whipsaw group released the Company from all
liabilities.
Other Income, net -- Other income, net, was $0.2 million and $0.3 million
for the three months ended July 25, 1997 and July 26, 1996, respectively. In
each of these periods, other income, net, represented less than 2% of net sales.
Other income, net, decreased over the corresponding period of the prior year due
primarily to foreign currency exchange losses.
Provision for Income Taxes -- The Company's effective tax rate for the
first quarter of fiscal 1998 was 37.5% compared with 35.0% in the first quarter
of fiscal 1997. The higher tax rate in fiscal 1998 relates to increased
earnings, which reduce the impact of research and development and other tax
credits on the effective tax rate. Additionally, fiscal 1997 included a benefit
for the reversal of a valuation allowance previously provided against deferred
tax assets which will not occur in fiscal 1998.
9
10
The Company's quarterly operating results have in the past varied and may
in the future vary significantly depending on a number of factors, including the
level of competition; the size and timing of significant orders; product
configuration and mix; market acceptance of new products and product
enhancements; new product announcements or introductions by the Company or its
competitors; deferrals of customer orders in anticipation of new products or
product enhancements; changes in pricing by the Company or its competitors; the
ability of the Company to develop, introduce and market new products and product
enhancements on a timely basis; hardware component costs; supply constraints;
the Company's success in expanding its sales and marketing programs;
technological changes in the network file server market; the mix of sales among
the Company's sales channels; levels of expenditure on research and development;
changes in Company strategy; personnel changes; the Company's ability to
successfully expand international operations; general economic trends and other
factors. Although operating results have not been materially adversely affected
by seasonality in the past, because of the significant seasonal effects
experienced within the industry and the Company's international sales growth and
goal to continue international expansion, there can be no assurance that the
Company's future operating results will not be adversely affected by
seasonality.
Sales for any future quarter are not predictable with any significant
degree of certainty. The Company generally operates with limited order backlog
because its products typically are shipped shortly after orders are received. As
a result, product sales in any quarter are generally dependent on orders booked
and shipped in that quarter. Product sales are also difficult to forecast
because the network file server market is rapidly evolving and the Company's
sales cycle varies substantially from customer to customer. A significant
portion of the Company's revenues in any quarter may be derived from sales to a
limited number of customers. Any significant deferral of these sales could have
a material adverse effect on the Company's results of operations in any
particular quarter; and to the extent that significant sales occur earlier than
expected, operating results for subsequent quarters may be adversely affected.
The Company's expense levels are based, in part, on its expectations as to
future sales. As a result, if sales levels are below expectations, net income
may be disproportionately affected. Although the Company has experienced
significant revenue growth in recent periods, the Company does not believe such
growth is indicative of future operating results. The Company believes that
period-to-period comparisons of its results of operations are not necessarily
meaningful and should not be relied upon as an indicator of future performance.
Due to all of the foregoing factors, it is possible that in some future quarter
the Company's operating results may be below the expectations of public market
analysts and investors. In such event, the price of the Company's common stock
would likely be materially adversely affected.
This Form 10-Q contains forward-looking statements about future results
which are subject to risks and uncertainties. Network Appliance's actual results
may differ significantly from the results discussed in the forward-looking
statements. The Company is subject to a variety of other additional risk
factors, more fully described in the Company's Annual Report on Form 10-K filed
with the Securities and Exchange Commission.
LIQUIDITY AND CAPITAL RESOURCES
For the three months ended July 25, 1997, the Company's cash, cash
equivalents and short-term investments increased by $2.0 million to $30.4
million. The Company's working capital increased for the three months ended July
25, 1997 by $5.0 million to $47.0 million. For the three months ended July 25,
1997, the Company generated cash from operating activities totaling $2.3
million, principally related to net income of $4.2 million and to increases in
income taxes payable, partially offset by increases in accounts receivable and
inventories. Net cash provided by operating activities in the three months ended
July 26, 1996 principally related to an increase in accrued litigation
settlement, offset by increases in accounts receivable and inventories and a net
loss of $0.5 million recorded in the quarter.
The Company used $1.4 million to purchase property and equipment during
both the three-month periods ended July 25, 1997 and July 26, 1996. In addition,
net maturities of short-term investments provided $2.1 million during the three
months ended July 25, 1997. The Company used $3.4 million during the three
months ended July 26, 1996 for net investment purchases. Financing activities
provided $1.2 million and
10
11
$0.5 million for the three months ended July 25, 1997 and July 26, 1996,
respectively, due primarily to proceeds from the sale of common stock in such
periods.
The Company currently has no significant capital commitments other than
commitments under operating leases. The Company believes that its existing
liquidity and capital resources are sufficient to fund its operations for at
least the next twelve months.
RECENTLY ISSUED ACCOUNTING STANDARD
In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 128, "Earnings per Share" (SFAS 128). The
Company is required to adopt SFAS 128 in the third quarter of fiscal 1998 and
will restate at that time earnings per share (EPS) data for prior periods to
conform with SFAS 128. Earlier application is not permitted. SFAS 128 replaces
current EPS reporting requirements and requires a dual presentation of basic and
diluted EPS. Basic EPS excludes dilution and is computed by dividing net income
by the weighted average of common shares outstanding for the period. Diluted EPS
reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock.
If SFAS 128 had been in effect during the current and prior-year fiscal
periods, net income (loss) per share would have been as follows:
THREE MONTHS ENDED
-----------------------
JULY 25, JULY 26,
1997 1996
-------- --------
Basic......................................... $ 0.26 $(0.03)
Diluted....................................... $ 0.24 $(0.03)
11
12
PART II. OTHER INFORMATION
ITEM 1.LEGAL PROCEEDINGS
None
ITEM 2.CHANGES IN SECURITIES
None
ITEM 3.DEFAULTS UPON SENIOR SECURITIES
None
ITEM 4.SUBMISSION OF MATTERS TO A VOTE OF SECURITYHOLDERS
None
ITEM 5.OTHER INFORMATION
None
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a)EXHIBITS
27.1 Financial Data Schedule
(b)REPORTS ON FORM 8-K
None
12
13
SIGNATURE
Pursuant to the requirements of the Securities and Exchange Act of 1934, as
amended, the registrant duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
NETWORK APPLIANCE, INC.
(Registrant)
/s/ JEFFRY R. ALLEN
--------------------------------------
By: Jeffry R. Allen
Vice President Finance and
Operations, Chief Financial Officer
(Principal Financial Officer)
Date: September 4, 1997
13
14
EXHIBIT INDEX
EXHIBIT DESCRIPTION
- -------- --------------------------------------------------
27.1 Financial Data Schedule
5
0001002047
NETWORK APPLIANCE, INC.
1,000
3-MOS
APR-24-1998
APR-26-1997
JUL-25-1997
25,578
4,850
16,852
296
12,719
63,855
15,161
5,543
76,492
16,891
0
0
0
55,814
3,597
76,492
33,420
33,420
13,570
13,570
13,264
0
0
6,754
2,533
4,221
0
0
0
4,221
.24
.24
